← Back to listings
$849,999
151 E 121st
Los Angeles, Los Angeles, 90061
Triplex · 3 units
Active · 113 days on market
Deal numbers
- Est. cap rate
- 4.0%
- Assumed rent, all units
- $5,610/mo
- Units
- 3
- Price per unit
- $283,333
- Est. annual NOI
- $33,660
- Expense assumption
- 50%
Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.
Run your own numbers
Adjust the assumptions to see cash flow and cash on cash return.
5.0%
50%
25%
7.00%
- Effective gross income
- $63,954
- Operating expenses
- $31,977
- Net operating income
- $31,977
- Annual debt service
- $50,896
- Annual cash flow
- -$18,919
- Cash on cash return
- -8.9%
- Down payment
- $212,500
Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.
Property details
- Type
- Triplex
- Bedrooms
- 3
- Building size
- 2,737 sqft
- Lot size
- 7,639 sqft
- Year built
- 1965
- Stories
- 1
- Garage spaces
- 3
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 113
- MLS #
- 236216127
About this property
property features large 3-bedromms 2-baths house and large two stoty units 2-bedrooms 1 bath each, three one car garage, property is coneviently located within short distance to transportation.
Location
151 E 121st
Los Angeles, Los Angeles, CA, 90061